0% found this document useful (0 votes)
48 views37 pages

Embroidery Costing Overview

Uploaded by

shahzad.57572
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
48 views37 pages

Embroidery Costing Overview

Uploaded by

shahzad.57572
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 37

EMBROIDERY COSTING SUMMARY

DESIGN . DWSEK-719 FABRICA EMB L.K. 2629 QTY 996 SIZE 5


GGT PO Costing

CONSU QTY HEAD CONSU


PART OF QTY PER STITCH MTION
MPTIO NO. OF PART SIZE PER WORKIN RATE RATE Emb Qty Rate AMOUNT MTR/UN AVG COST COST
ARTICLE GGT G ES
N GGT SIZE IT

FRANT 1 1 XS 147.00 147 1.5 0.0012 75,513 135.92 147.00 135.92 19,980.74 1.00 135.92
FRANT 1 1 SIZE 235.00 235 1.5 0.0012 77,120 138.82 235.00 138.82 32,621.76 1.00 138.82
FRANT 1 1 M 352.00 352 1.5 0.0012 82,842 149.12 352.00 149.12 52,488.69 1.00 149.12 154.26
FRANT 1 1 L 176.00 176 1.5 0.0012 84,544 152.18 176.00 152.18 26,783.54 1.00 152.18
FRANT 1 1 XL 86.00 86 2.5 0.0012 84,368 253.10 86.00 253.10 21,766.94 1.00 253.10

Total Amount -Rs. 153,641.67

Requie Article
QTY Per Requie
PART OF HEAD STITCH No of Machin Per Machine Avg. Prod. Per Finishin d Total Comple
Design LK. NO. PER Meter / No. Of Machine d No.
ARTICLE WORKING ES Round Total Stitches e Head Stitches Day Sampling Sizing g Days No. of t No. Of
SIZE Pcs of Days
Days Days

FRANT 998 2 77,427 83 6,439,345.50 24 12 2 3,219,672.75 300,000.00 10.73 2.00 1.00 2.00 15.73
DWSEK-719 2629 16

START DATE PRODUCATION


2/25/2022 3/11/2022
EMBROIDERY COSTING
DESIGN . WU10453 FABRICA L.K.
GGT
PART OF CONSUMPTION NO. OF QTY PER QTY PER HEAD
ARTICLE GGT PART SIZE GGT SIZE WORKING

FRONT 1 1 ALL 295.00 295 2.5

SLIVE 1 2 ALL 295.00 295 1.5

LACE 1.1 1 ALL 324.50 295 3


MBROIDERY COSTING SUMMARY
2514 QTY 295
PO
CONSUMTION
RATE STITCHES RATE Emb Qty Rate AMOUNT MTR/UNIT

0.0011 301,459 829.01 295.00 829.01 244,558.61 1.00

0.0011 87,716 289.46 590.00 144.73 85,391.53 2.00

0.0011 48,601 160.38 324.50 160.38 52,044.38 1.10

Total Amount -Rs. 381,994.52


SIZE 1
Costing

AVG COST COST

829.01

289.46 1,294.90

176.42
EMBROIDERY COSTING SUMMARY
DESIGN . DEK-345 FABRICA L.K. 1809 QTY 672 SIZE 1
GGT PO Costing
PART OF CONSUMPTION NO. OF QTY PER QTY PER HEAD CONSUMTION
ARTICLE GGT PART SIZE GGT SIZE WORKING RATE STITCHES RATE Emb Qty Rate AMOUNT MTR/UNIT AVG COST COST

ORGINZA 1 1 ALL 672.00 672 3 0.00095 64,430 183.63 672.00 183.63 123,396.34 1.00 183.63 183.63

Total Amount -Rs. 123,396.34

Requie Article
Per Per
PART OF QTY PER HEAD No of Total Machine No. Of Avg. Prod. Per Requied No. Finishin d Total Comple
Design LK. NO. Meter / Machine
ARTICLE SIZE WORKING STITCHES Round Stitches Head Machine Day of Days Sampling Sizing g Days No. of t No. Of
Pcs Stitches
Days Days

DEK-345 1809 ORGINZA 1538 3 64,430 192 12,386,668 24 8 2 6,193,334 750,000.00 8.26 1.00 1.00 2.00 12.26 12
START DATE PRODUCATION
3/10/2022 3/22/2022
EMBROIDERY COSTIN
DESIGN . DWSEK-508 FABRICA EMB L.K.
GGT

PART OF CONSUMPTION QTY PER QTY PER HEAD


ARTICLE GGT NO. OF PART SIZE GGT SIZE WORKING

FRONT 1 1 XS 227 227 1.5

FRONT 1 1 S 371 371 1.5

FRONT 1 1 M 548 548 1.5

FRONT 1 1 L 274 274 2.5

FRONT 1 1 XL 115 115 2.5

SLV 1 1 ALL 1535 1535 2


MBROIDERY COSTING SUMMARY
2509 QTY 1535
PO

CONSUMTION
RATE STITCHES RATE Emb Qty Rate AMOUNT MTR/UNIT

0.0012 64624 116.32 227.00 116.32 26,405.37 1.00

0.0012 64445 116.00 371.00 116.00 43,036.37 1.00

0.0012 64564 116.22 548.00 116.22 63,685.93 1.00

0.0012 64830 194.49 274.00 194.49 53,290.26 1.00

0.0012 65136 195.41 115.00 195.41 22,471.92 1.00

0.0012 39145 93.95 1,535.00 93.95 144,210.18 1.00

Total Amount -Rs. 353,100.03


SIZE 5
Costing

AVG COST COST

230.03 230.03
EMBROIDERY COSTING SU
DESIGN . DWSEK-705 L.K.
GGT

PART OF CONSUMPTION NO. OF QTY PER QTY PER HEAD


ARTICLE GGT PART SIZE GGT SIZE WORKING

FRONT 1 1 XS 183 183 1.5

FRONT 1 1 S 211 211 1.5

FRONT 1 1 M 260 260 1.5

FRONT 1 1 L 130 130 1.5

FRONT 1 1 XL 102 102 1.5


MBROIDERY COSTING SUMMARY
2517 QTY 886
PO

CONSUMTION
RATE STITCHES RATE Emb Qty Rate AMOUNT MTR/UNIT

0.0011 116203 191.73 183.00 191.73 35,087.50 1.00

0.0011 117175 193.34 211.00 193.34 40,794.48 1.00

0.0011 117175 193.34 260.00 193.34 50,268.08 1.00

0.0011 118035 194.76 130.00 194.76 25,318.51 1.00

0.0011 117945 194.61 102.00 194.61 19,850.14 1.00

Total Amount -Rs. 171,318.70


SIZE 5
Costing

AVG COST COST

193.36 193.36
EMBROIDERY COSTING SUMMARY
DESIGN . WUT0455 FABRICA L.K. 3070 QTY 1500 SIZE 1
GGT PO Costing
PART OF CONSUMPTION NO. OF QTY PER QTY PER HEAD CONSUMTION
ARTICLE GGT PART SIZE GGT SIZE WORKING RATE STITCHES RATE Emb Qty Rate AMOUNT MTR/UNIT AVG COST COST

GALA 1 1 1 1,500.00 1500 1.5 0.0012 172,019 309.63 1,500.00 309.63 464,451.30 1.00 309.63 309.63

Total Amount -Rs. 464,451.30

QTY Per Per Requie Article


PART OF PER HEAD No of Total Machine Meter No. Of
/ Machine Machine Avg. Prod. Per Requied No. Finishin d Total Comple
Design LK. NO. ARTICLE WORKING STITCHES Round Stitches Head Day of Days Sampling Sizing g Days No. of t No. Of
SIZE Pcs Stitches Days Days

WUT0455 3070 GALA 1500 1.5 172,019 94 16,126,781 24 16 2 8,063,391 700,000.00 11.52 2.00 1.00 2.00 16.52 16.52
START DATE PRODUCATION
3/9/2022 3/25/2022
EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-740 FABRICA EMB L.K. 3140 QTY 432 SIZE 5
GGT PO Costing
PART OF CONSUMPTION NO. OF QTY PER QTY PER HEAD CONSUMTION
ARTICLE GGT PART SIZE GGT SIZE WORKING RATE STITCHES RATE Emb Qty Rate AMOUNT MTR/UNIT AVG COST COST
FRONT JALL 1 1 XS 60.00 60 1.5 0.00125 28,991 54.36 60.00 54.36 3,261.49 1.00
FRONT JALL 1 1 S 104.00 104 1.5 0.00125 30,424 57.04 104.00 57.04 5,932.68 1.00
FRONT JALL 1 1 M 156.00 156 1.5 0.00125 30,550 57.28 156.00 57.28 8,935.88 1.00 60.58
FRONT JALL 1 1 L 78.00 78 1.5 0.00125 30,654 57.48 78.00 57.48 4,483.15 1.00
139.62
FRONT JALL 1 1 XL 34.00 34 2.5 0.00125 33,496 104.68 34.00 104.68 3,558.95 1.00
SLIVE 1 1 ALL 432.00 432 2 0.00125 31,615 79.04 432.00 79.04 34,144.20 1.00 79.04

Total Amount -Rs. 60,316.34

QTY Per Per Requie Article


PART OF PER HEAD No of Total Machine Meter / No. Of Machine Avg. Prod. Per Requied No. Finishin d Total Comple
Design LK. NO. ARTICLE WORKING STITCHES Round Stitches Head Machine Day of Days Sampling Sizing g Days No. of t No. Of
SIZE Pcs Stitches Days Days

FRONT 1538 1.5 33,496 96 3,219,803 24 16 2 1,609,902 600,000.00 2.68 2.00 1.00 2.00 7.68
DWSEK-740 3140 12
SLIVE 861 3 31,615 108 3,402,564 24 8 2 1,701,282 600,000.00 2.84 1.00 3.84
START DATE PRODUCATION
3/10/2022 3/21/2022
EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-720 FABRICA EMB L.K. 3111 QTY 898 SIZE 5
GGT PO Costing
QTY HEAD CONSU
PART OF CONSUMPTI QTY PER WORKIN Emb MTION AVG
NO. OF PART SIZE PER RATE STITCHES RATE Rate AMOUNT COST
ARTICLE ON GGT SIZE G Qty MTR/UN COST
GGT IT
FRANT 1 1 XS 125.00 125 1.5 0.0012 138,740 249.73 125.00 249.73 31,216.50 1.00 249.73
FRANT 1 1 S 217.00 217 1.5 0.0012 139,310 250.76 217.00 250.76 54,414.49 1.00 250.76
FRANT 1 1 M 324.00 324 1.5 0.0012 139,194 250.55 324.00 250.55 81,177.94 1.00 250.55 264.57
FRANT 1 1 L 162.00 162 1.5 0.0012 141,137 254.05 162.00 254.05 41,155.55 1.00 254.05
FRANT 1 1 XL 70.00 70 2.5 0.0012 141,038 423.11 70.00 423.11 29,617.98 1.00 423.11

Total Amount -Rs. 237,582.46

Requie Article
QTY HEAD STITCHE No of Per No. Of Requie
PART OF Machine Per Machine Avg. Prod. Per Sampli Finishin d Total Comple
Design LK. NO. PER WORKIN Total Stitches Meter / Machin d No. Sizing
ARTICLE G S Round Head Stitches Day ng g Days No. of t No. Of
SIZE Pcs e of Days
Days Days

FRANT 898 2 139,168 75 10,414,405.33 24 12 2 5,207,202.67 800,000.00 6.51 2.00 1.00 2.00 11.51
DWSEK-720 3111 12

START DATE PRODUCATION


2/25/2022 3/6/2022
EMBROIDERY COSTING SUMMAR
DESIGN . DWSEK-692 FABRICA L.K. 2522
GGT

PART OF CONSUMPTION NO. OF HEAD STITCHE


QTY PER QTY PER
ARTICLE GGT PART SIZE GGT SIZE WORKI RATE S
NG
FRONT 1 1 XS 93.00 93 1.5 0.00115 190,697
FRONT 1 1 S 219.00 219 1.5 0.00115 190,636
FRONT 1 1 M 294.00 294 1.5 0.00115 194,637
FRONT 1 1 L 219.00 219 2.5 0.00115 197,123
FRONT 1 1 XL 93.00 93 2.5 0.00115 201,263
SLIVE 1 1 ALL 918.00 918 2 0.00115 80,116
COSTING SUMMARY
QTY 918 SIZE 5
PO Costing
CONSU
MTION AVG
RATE Emb Qty Rate AMOUNT MTR/UN COST COST
IT
328.95 93.00 328.95 30,592.57 1.00
328.85 219.00 328.85 72,017.51 1.00
335.75 294.00 335.75 98,710.15 1.00 413.12
566.73 219.00 566.73 124,113.57 1.00
597.39
578.63 93.00 578.63 53,812.69 1.00
184.27 918.00 184.27 169,156.92 1.00 184.27

Total Amount -Rs. 548,403.42


EMBROIDERY COSTING SUMMARY

DESIGN . DWSEK-705 FABRICA EMB L.K. 2517


GGT
HEAD
PART OF CONSUMPTION NO. OF QTY PER QTY PER STITCHE
ARTICLE GGT PART SIZE GGT SIZE WORKI RATE S
NG
FRONT 1 1 XS 183.00 183 1.5 0.00115 124,163
FRONT 1 1 S 211.00 211 1.5 0.00115 125,147
FRONT 1 1 M 260.00 260 1.5 0.00115 126,470
FRONT 1 1 L 130.00 130 1.5 0.00115 125,958
FRONT 1 1 XL 102.00 102 1.5 0.00115 126,115
SLIVE 1 1 ALL 918.00 886 2 0.00115 92,097
STING SUMMARY

QTY 886 SIZE 5


PO Costing
CONSU
Emb MTION AVG
RATE Qty Rate AMOUNT MTR/UN COST COST
IT
214.18 183.00 214.18 39,195.16 1.00
215.88 211.00 215.88 45,550.38 1.00
218.16 260.00 218.16 56,721.80 1.00 216.60
217.28 130.00 217.28 28,246.08 1.00
428.42
217.55 102.00 217.55 22,189.93 1.00
211.82 886.00 211.82 187,675.27 1.00 211.82

Total Amount -Rs. 379,578.61


EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-731 FABRICA L.K. 3137 QTY 795 SIZE 5
GGT PO Costing

PART OF CONSUMPTI QTY PER HEAD


QTY PER WORKIN CONSUMT AVG
ARTICLE ON GGT NO. OF PART SIZE GGT SIZE RATE STITCHES RATE Emb Qty Rate AMOUNT ION COST
G MTR/UNIT COST

FRONT 1 1 XS 80.00 80 2.5 0.00125 92,890 290.28 80.00 290.28 23,222.50 1.00
FRONT 1 1 S 190.00 190 2.5 0.00125 94,081 294.00 190.00 294.00 55,860.59 1.00
FRONT 1 1 M 255.00 255 2.5 0.00125 94,787 296.21 255.00 296.21 75,533.39 1.00 296.72
FRONT 1 1 L 190.00 190 2.5 0.00125 95,480 298.38 190.00 298.38 56,691.25 1.00 655.63
FRONT 1 1 XL 80.00 80 2.5 0.00125 98,331 307.28 80.00 307.28 24,582.75 1.00
TROUSER 1 1 ALL 795.00 795 3 0.00125 7,234 27.13 795.00 27.13 21,566.36 1.00 27.13
SLIVE 1 2 ALL 795.00 795 1.5 0.00125 88,476 331.78 1,590.00 165.89 263,769.07 2.00 331.78

Total Amount -Rs. 521,225.92

Article
QTY Per Per Requied Requied
PART OF HEAD No of Total Machine Avg. Prod. Per Sampli Finishing Comple
Design LK. NO. PER STITCHES Round Meter / No. Of Machine Machine No. of Sizing Total No.
ARTICLE WORKING Stitches Head Day ng Days t No. Of
SIZE Pcs Stitches Days of Days
Days

FRONT 795 3 98,331 99 9,771,643 24 8 2 4,885,822 700,000.00 6.98 2.00 1.00 2.00 11.98
DWSEK-744 3138 TROUSER 795 3 7,234 99 718,879 24 8 2 359,439 700,000.00 0.51 - 0.51 27
SLIVE 1590 3 88,476 199 17,584,605 24 8 2 8,792,303 700,000.00 12.56 2.00 14.56
START DATE PRODUCATION
3/18/2022 4/13/2022
EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-736 FABRICA L.K. 3108 QTY 1072 SIZE 5
GGT PO Costing
PART OF CONSUMPTI QTY PER QTY PER CONSUMTI AVG
HEAD
NO. OF PART SIZE RATE STITCHES RATE Emb Qty Rate AMOUNT ON COST
ARTICLE ON GGT GGT SIZE WORKING
MTR/UNIT COST
SLIVE 1 1 ALL 1,072.00 1072 2 0.00125 122,700 306.75 1,072.00 306.75 328,836.00 1.00 306.75
358.41
LACE 0.07 28 ALL 75.04 1072 3 0.00125 7,029 738.05 2,101.12 26.36 55,382.90 1.96 51.66

Total Amount -Rs. 384,218.90

Article
QTY Per Per Requied Requied
PART OF HEAD No of Total Machine Avg. Prod. Per Sampli Finishing Comple
Design LK. NO. PER STITCHES Meter / No. Of Machine Machine No. of Sizing Total No.
ARTICLE WORKING Round Stitches Head Day ng Days t No. Of
SIZE Pcs Stitches Days of Days
Days

SLIVE 1072 2 122,700 89 10,961,200 24 12 2 5,480,600 700,000.00 7.83 2.00 1.00 2.00 12.83
DWSEK-736 3108 15
LACE 2101 3 7,029 263 1,845,991 24 8 2 922,996 800,000.00 1.15 1.00 2.15
START DATE PRODUCATION
3/18/2022 4/1/2022
EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-509 FABRICA EMB L.K. 2673 QTY 1120 SIZE 5
GGT PO Costing

CONSU QTY CONSU


PART OF QTY PER HEAD STITCH MTION
MPTIO NO. OF PART SIZE PER WORKIN RATE RATE Emb Qty Rate AMOUNT MTR/UN AVG COST COST
ARTICLE GGT G ES
N GGT SIZE IT

FRANT 1 1 XS 1,120.00 1120 1.5 1.12 15,950 1,848,000.00 1,120.00 110.00 123,200.00 1.00 110.00

110.00

Total Amount -Rs. 123,200.00

Requie Article
QTY Requie
PART OF HEAD STITCH No of Machin Per Meter / Per Machine Avg. Prod. Per Finishin d Total Comple
Design LK. NO. PER d No. Sampling
ARTICLE WORKING ES Round Total Stitches e Head Pcs No. Of Machine Stitches Day Sizing g Days No. of t No. Of
SIZE of Days
Days Days

FRANT 1120 2 16,739 93 1,562,306.67 24 12 2 781,153.33 300,000.00 2.60 2.00 1.00 2.00 7.60
DWSEK-509 2673 8

START DATE PRODUCATION


2/25/2022 3/11/2022
EMBROIDERY COSTING SUMMARY
DESIGN . WU30675 FABRICA L.K. 3418 QTY 825 SIZE 1
GGT PO Costing
PART OF CONSUMPTI QTY PER HEAD
QTY PER WORKIN CONSUMTI
NO. OF PART SIZE RATE STITCHES RATE Emb Qty Rate AMOUNT ON AVG COST COST
ARTICLE ON GGT GGT SIZE G MTR/UNIT
FRONT 1 1 ALL 825.00 825 1.5 0.00135 117,771 238.49 825.00 238.49 196,751.18 1.00 238.49
FRONT BORDER 0.82 1 ALL 676.50 825 3 0.00135 57,625 233.38 676.50 233.38 157,882.42 0.82 191.37
962.43
BACK 0.82 1 ALL 676.50 825 3 0.00135 114,436 463.47 676.50 463.47 313,534.61 0.82 380.04
SLIVE 1 1 ALL 825.00 825 4 0.00135 28,247 152.53 825.00 152.53 125,840.39 1.00 152.53

Total Amount -Rs. 794,008.59

Article
QTY Per Per Requied Requied
PART OF HEAD No of Total Machine Avg. Prod. Per Finishing Comple
Design LK. NO. PER STITCHES Meter / No. Of Machine Machine No. of Sampling Sizing Total No.
ARTICLE WORKING Round Stitches Head Day Days t No. Of
SIZE Pcs Stitches Days of Days
Days

FRONT 825 2 117,771 69 8,096,756 24 12 2 4,048,378 800,000.00 5.06 2.00 7.06


FRONT BORDER 676 3 57,625 85 4,869,313 24 8 2 2,434,656 800,000.00 3.04 1.00 4.04
WU30675 3418 23
BACK 676 3 114,436 85 9,669,842 24 8 2 4,834,921 800,000.00 6.04 2.00 8.04
SLIVE 825 4 28,247 138 3,883,963 24 6 2 1,941,981 800,000.00 2.43 1.00 3.43
START DATE PRODUCATION
5/30/2022 6/21/2022
EMBROIDERY COSTING SUMMARY
DESIGN . WU30674 FABRICA L.K. 3417 QTY 1130 SIZE 1
GGT PO Costing
PART OF CONSUMPTI NO. OF PART SIZE QTY PER QTY PER HEAD
RATE STITCHES RATE Emb Qty Rate AMOUNT CONSUMTIO
ARTICLE ON GGT GGT SIZE WORKING N MTR/UNIT AVG COST COST

FRONT 1 1 ALL 1,130.00 1130 1.5 0.00135 97,213 196.86 1,130.00 196.86 222,447.65 1.00 196.86
SLIVE 1 1 ALL 1,130.00 1130 2 0.00135 56,970 153.82 1,130.00 153.82 173,815.47 1.00 153.82
468.47
LACE 1 1 ALL 1,130.00 1130 3 0.00135 5,731 23.21 1,130.00 23.21 26,227.92 1.00 23.21
BORDER 0.82 1 ALL 926.60 1130 3 0.00135 28,482 115.35 926.60 115.35 106,885.26 0.82 94.59

Total Amount -Rs. 529,376.29

QTY Per Per Requie Article


Design LK. NO. PART OF PER HEAD
STITCHES No of Total Machine Meter / No. Of Machine Avg. Prod. Per Requied
No. of Sampling Sizing Finishing d Total Comple
ARTICLE SIZE
WORKING Round Stitches Head Pcs Machine Stitches Day Days Days No. of t No. Of
Days Days

FRONT 1130 2 97,213 94 9,154,224 24 12 2 4,577,112 700,000.00 6.54 2.00 8.54


SLIVE 1130 2 56,970 94 5,364,675 24 12 2 2,682,338 700,000.00 3.83 2.00 5.83
WU30674 3417 20
LACE 1130 3 5,731 141 809,504 24 8 2 404,752 700,000.00 0.58 2.00 2.58
BORDER 904 3 28,482 113 3,218,466 24 8 2 1,609,233 700,000.00 2.30 1.00 3.30
START DATE PRODUCATION
5/30/2022 6/19/2022

Dear sir.

P.O need to be revice. Due to using 05 thread and 01 zari


embroidery rets changed from 01/06/22 but P.O wes genrated 28/5/22

it'is my mestike late to revise this p.o


EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-911 FABRICA L.K. 3635 QTY 1345 SIZE 5
GGT PO Costing

PART OF CONSUMPTI NO. OF QTY PER HEAD CONSUMTIO


SIZE QTY PER SIZE RATE STITCHES RATE Emb Qty Rate AMOUNT AVG COST COST
ARTICLE ON GGT PART GGT WORKING N MTR/UNIT

FRONT 1 1 XS 149 149 1 0.0013 89,438 116.27 149 116.27 17,324.14 1.00
FRONT 1 1 S 189 189 1 0.0013 89,304 116.10 189 116.10 21,941.99 1.00
FRONT 1 1 M 429 429 1 0.0013 89,333 116.13 429 116.13 49,821.01 1.00 116.31
FRONT 1 1 L 429 429 1 0.0013 89,607 116.49 429 116.49 49,973.82 1.00
500.99
FRONT 1 1 XL 149 149 1 0.0013 89,702 116.61 149 116.61 17,375.28 1.00
TRSR/KOTI 2.97 1 XS,S,M 2,278 767 3 0.00135 19,495 78.95 2,278 78.95 179,858.13 1.69
261.59
TRSR/KOTI 3.14 1 L,XL 1,815 578 3 0.00135 23,398 94.76 1,815 94.76 171,985.27 1.34
LACE 0.09 28 ALL 121 1345 3 0.00135 12,060 1,367.60 3,389 48.84 165,548.46 2.52 123.08
Total Amount -Rs. 673,828.11
USED ZARI

Article
Per
PART OF HEAD No of Machine No. Of Per Machine Requied No. Finishing Complet
Design LK. NO. QTY PER SIZE STITCHES Total Stitches Meter / Avg. Prod. Per Day Sampling Sizing
ARTICLE WORKING Round Head Machine Stitches of Days Days No. Of
Pcs
Days
FRONT 1,345 1 89,438 56 5,012,255 24 24 3 1,670,752 750,000.00 2.23
DWSEK-911 3635 TRSR/KOTI 4,093 3 19,495 512 9,974,129 24 8 3 3,324,710 750,000.00 4.43 4.00 13
LACE 3,389 3 12,060 424 5,109,521 24 8 3 1,703,174 750,000.00 2.27
ON PRODUCTION DATE CLOSE ARTICLE DATE
11/16/2022 11/28/2022
EMBROIDERY COSTING SUMMARY
DESIGN . WU30748 FABRICA L.K. 4187 QTY 1500 SIZE 1
GGT PO Costing

PART OF CONSUMPTION NO. OF PART SIZE QTY PER QTY PER HEAD RATE STITCHES RATE Emb Qty Rate AMOUNT CONSUMTIO AVG COST COST
ARTICLE GGT GGT SIZE WORKING N MTR/UNIT

FRONT 1 1 ALL 1,500.00 1500 1.5 0.00135 211,813 428.92 1,500.00 428.92 643,381.99 1.00 428.92
SLIVE LACE 0.25 8 ALL 375.00 1500 3 0.00135 23,043 746.59 3,000.00 93.32 279,972.45 2.00 186.65 628.23
SEQ 1 1 ALL 1,500.00 1500 1 0.03 422 12.66 1,500.00 12.66 18,990.00 1.00 12.66

Total Amount -Rs. 942,344.44

Article
Per
Design LK. NO. PART OF QTY PER HEAD STITCHES No of Total Machine No. Of Per Machine Avg. Prod. Per Requied No. Sampling Sizing Finishing Complet
Meter /
ARTICLE SIZE WORKING Round Stitches Head Machine Stitches Day of Days Days No. Of
Pcs
Days
FRONT 1500 2 211,813 125 26,476,625 24 12 2 13,238,313 700,000 18.91
WU30748 4187 3.00 28
SLIVE 3000 3 23,043 375 8,641,125 24 8 2 4,320,563 700,000 6.17
START DATE PRODUCATION
11/28/2022 12/26/2022

SIGNATUR VANDER AGREED ARTICLE COST AND CLOSING DATE: ________________________________


EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-936 FABRICA EMB L.K. COLOR BLACK QTY 100 SIZE 5
GGT PO Costing

PART OF ARTICLE CONSUMPT


ION GGT NO. OF PART SIZE
QTY PER
GGT
HEAD
QTY PER SIZE WORKING RATE STITCHES RATE Emb Qty Rate AMOUNT
CONSUMTIO
N MTR/UNIT AVG COST COST

FRONT KALI 0.28 7 ALL 28 100 3 0.00135 33,753 956.90 196 136.70 26,793.13 1.96 267.93
SLIVE 1 1 ALL 100 100 2 0.00135 226,249 610.87 100 610.87 61,087.23 1.00 610.87
FRONT PATI 1 0.02 23 ALL 2 100 3 0.00135 18,250 1,699.99 46 73.91 3,399.98 0.46 34.00
1,115.52
FRONT PATI 2 0.02 23 ALL 2 100 3 0.00135 6,736 627.46 46 27.28 1,254.92 0.46 12.55
LACE 0.12 30 ALL 12 100 3 0.00135 7,858 954.75 360 31.82 11,456.96 3.60 114.57
SEQ 1 1 ALL 100 100 1 0.02 3,780 75.60 100 75.60 7,560.00 1.00 75.60
Total Amount -Rs. 111,552.22
USED ZARI AND SEQ

Per Article
PART OF HEAD No of Machine Meter / No. Of Per Machine Requied No. Finishing Complet
Design LK. NO. ARTICLE QTY PER SIZE WORKING STITCHES Round Total Stitches Head Machine Stitches Avg. Prod. Per Day of Days Sampling Sizing Days No. Of
Pcs Days
FRONT KALI 196 3 33,753 25 826,949 24 8 2 413,474 750,000 0.55
SLIVE 100 2 18,250 8 152,083 24 12 2 76,042 750,000 0.10
DWSEK-936 0 FRONT PATI 1 46 3 6,736 6 38,732 24 8 2 19,366 750,000 0.03 4 5
FRONT PATI 2 46 3 7,858 6 45,184 24 8 2 22,592 750,000 0.03
LACE 360 3 3,780 45 170,100 24 8 2 85,050 750,000 0.11
ON PRODUCTION DATE CLOSE ARTICLE DATE
12/18/2022 12/22/2022

SIGNATUR VANDER AGREED ARTICLE COST AND CLOSING DATE: ________________________________


EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-792 FABRICA EMB L.K. COLOR OFFWHITE QTY 100 SIZE 5
GGT PO Costing

PART OF ARTICLE CONSUMPT


ION GGT NO. OF PART SIZE
QTY PER
GGT
HEAD
QTY PER SIZE WORKING RATE STITCHES RATE Emb Qty Rate AMOUNT
CONSUMTIO
N MTR/UNIT AVG COST COST

DAMAN LACE 0.27 6 ALL 27 100 3 0.00135 49,919 1,213.03 162 202.17 32,751.86 1.62 327.52
LACE 1 0.3 16 ALL 30 100 3 0.00135 14,500 939.60 480 58.72 28,188.00 4.80 281.88 652.51
SEQ 1 1 ALL 100 100 1 0.03 1,437 43.11 100 43.11 4,311.00 1.00 43.11
Total Amount -Rs. 65,250.86
USED ZARI

Per Article
PART OF HEAD No of Machine Meter / No. Of Per Machine Requied No. Finishing Complet
Design LK. NO. ARTICLE QTY PER SIZE WORKING STITCHES Round Total Stitches Head Machine Stitches Avg. Prod. Per Day of Days Sampling Sizing Days No. Of
Pcs Days
DAMAN LACE 162 3 49,919 20 1,010,860 24 8 2 505,430 750,000 0.67
DWSEK-792 0 4 5
LACE 1 480 3 14,500 60 870,000 24 8 2 435,000 750,000 0.58
ON PRODUCTION DATE CLOSE ARTICLE DATE
12/18/2022 12/23/2022

SIGNATUR VANDER AGREED ARTICLE COST AND CLOSING DATE: ________________________________


EMBROIDERY COSTING SUMMARY
DESIGN . FABRICA EMB L.K. 4489 COLOR MEHROON QTY 600 SIZE 1
GGT 4 PO Costing

PART OF ARTICLE CONSUMPTI


ON GGT NO. OF PART SIZE QTY PER
GGT
HEAD
QTY PER SIZE WORKING RATE STITCHES RATE Emb Qty Rate AMOUNT CONSUMTIO
N MTR/UNIT AVG COST COST

FRONT 1 1 ALL 600 600 1.5 0.00135 168,490 341.19 600 341.19 204,715.35 1.00 341.19
DAMAN LACE 1 1 ALL 600 600 1 0.00135 112,373 151.70 600 151.70 91,022.13 1.00 151.70
SLIVE 1 2 ALL 600 600 2 0.00135 47,273 255.27 1,200 127.64 153,164.52 2.00 255.27
PALLU 1 2 ALL 600 600 3 0.00135 148,727 1,204.69 1,200 602.34 722,813.22 2.00 1,204.69 2,406.20
SHOUL 2.0 1 ALL 1,200 600 3 0.00135 38,985 157.89 1,200 157.89 189,467.10 2.00 315.78
BACK BUNCH 1.0 1 ALL 600 600 1 0.00135 22,162 29.92 600 29.92 17,951.22 1.00 29.92
SEQ 1 1 ALL 600 600 1 0.02 5,382 107.64 600 107.64 64,584.00 1.00 107.64
Total Amount -Rs. 1,443,717.54
USED ZARI AND SEQ

Article
Design LK. NO. PART OF HEAD
QTY PER SIZE WORKING STITCHES No of Total Stitches Machine Per Meter / No. Of Per Machine Avg. Prod. Per Day Requied No. Sampling Sizing Finishing Complet
ARTICLE Round Head Pcs Machine Stitches of Days Days No. Of
Days
FRONT 600 2 168,490 50 8,424,500 24 12 4 2,106,125 750,000 2.81
DAMAN LACE 600 3 112,373 75 8,427,975 24 8 4 2,106,994 750,000 2.81
SLIVE 1,200 2 47,273 100 4,727,300 24 12 4 1,181,825 750,000 1.58
0 4489 4 21
PALLU 1,200 3 148,727 150 22,309,050 24 8 4 5,577,263 750,000 7.44
SHOUL 1,200 3 38,985 150 5,847,750 24 8 4 1,461,938 750,001 1.95
BACK BUNCH 600 1 22,162 25 554,050 24 24 4 138,513 750,000 0.18
ON PRODUCTION DATE CLOSE ARTICLE DATE
12/16/2022 1/5/2023

SIGNATUR VANDER AGREED ARTICLE COST AND CLOSING DATE: ________________________________


DESIGN . FABRICA EMB
GGT

CONSUMPTI QTY PER


PART OF ARTICLE NO. OF PART SIZE QTY PER SIZE
ON GGT GGT

FRONT 0.66 1 ALL 396 600


DAMAN LACE 0.33 1 ALL 198 600
SLIVE 0.66 2 ALL 396 600
PALLU 1 2 ALL 600 600
SHOUL 2.0 1 ALL 1,200 600
BACK BUNCH 1.0 1 ALL 600 600
SEQ 1 1 ALL 600 600

USED ZARI AND SEQ

PART OF HEAD
Design LK. NO. QTY PER SIZE STITCHES
ARTICLE WORKING

FRONT 396 2 168,490


DAMAN LACE 198 3 112,373
SLIVE 792 2 47,273
0 4489
PALLU 1,200 3 148,727
SHOUL 1,200 3 38,985
BACK BUNCH 600 1 22,162
ON PRODUCTION DATE CLOSE ARTICLE DATE
12/16/2022 1/2/2023

SIGNATUR VANDER AGREED ARTICLE COST AND CLOSING DATE: ____________________________


EMBROIDERY COSTING SUMMARY
L.K. 4489 COLOR MEHROON QTY
4 PO

HEAD
RATE STITCHES RATE Emb Qty Rate
WORKING

1.5 0.00135 168,490 341.19 396 341.19


1 0.00135 112,373 151.70 198 151.70
2 0.00135 47,273 255.27 792 127.64
3 0.00135 148,727 1,204.69 1,200 602.34
3 0.00135 38,985 157.89 1,200 157.89
1 0.00135 22,162 29.92 600 29.92
1 0.02 5,382 107.64 600 107.64
Total Amount -Rs.

No of Machine Per Meter / No. Of Per Machine


Total Stitches
Round Head Pcs Machine Stitches

33 5,560,170 24 12 4 1,390,043
25 2,781,232 24 8 4 695,308
66 3,120,018 24 12 4 780,005
150 22,309,050 24 8 4 5,577,263
150 5,847,750 24 8 4 1,461,938
25 554,050 24 24 4 138,513

___________________________
600 SIZE 1
PO Costing

CONSUMTIO
AMOUNT AVG COST COST
N MTR/UNIT

135,112.13 0.66 225.19


30,037.30 0.33 50.06
101,088.58 1.32 168.48
722,813.22 2.00 1,204.69 2,101.76
189,467.10 2.00 315.78
17,951.22 1.00 29.92
64,584.00 1.00 107.64
1,261,053.56

Article
Requied No. Finishing Complet
Avg. Prod. Per Day Sampling Sizing
of Days Days No. Of
Days
750,000 1.85
750,000 0.93
750,000 1.04
4 17
750,000 7.44
750,001 1.95
750,000 0.18
DESIGN . FABRICA EMB
GGT

CONSUMPTI QTY PER


PART OF ARTICLE NO. OF PART SIZE QTY PER SIZE
ON GGT GGT

FRONT 0.66 1 ALL 396 600


DAMAN LACE 0.08 8 ALL 48 600
SLIVE 0.115 8 ALL 69 600
PALLU 0.25 8 ALL 150 600
SHOUL 2.66 1 ALL 1,596 600
FRONT BUNCH 1.00 1 ALL 600 600
SEQ 1 1 ALL 600 600

USED ZARI AND SEQ

PART OF HEAD
Design LK. NO. QTY PER SIZE STITCHES
ARTICLE WORKING

FRONT 396 2 95,218


DAMAN LACE 384 3 32,987
SLIVE 552 3 32,987
0 0
PALLU 1,200 3 32,987
SHOUL 1,596 3 100,885
FRONT BUNCH 600 1 85,333
ON PRODUCTION DATE CLOSE ARTICLE DATE
12/16/2022 12/31/2022

SIGNATUR VANDER AGREED ARTICLE COST AND CLOSING DATE: ____________________________


EMBROIDERY COSTING SUMMARY
L.K. COLOR GREEN QTY
4 PO

HEAD
RATE STITCHES RATE Emb Qty Rate
WORKING

1.5 0.00135 95,218 192.82 396 192.82


3 0.00135 32,987 1,068.78 384 133.60
3 0.00135 32,987 1,068.78 552 133.60
3 0.00135 32,987 1,068.78 1,200 133.60
3 0.00135 100,885 408.58 1,596 408.58
1 0.00135 85,333 115.20 600 115.20
1 0.02 3,232 64.64 600 64.64
Total Amount -Rs.

No of Machine Per Meter / No. Of Per Machine


Total Stitches
Round Head Pcs Machine Stitches

33 3,142,194 24 12 4 785,549
48 1,583,376 24 8 4 395,844
69 2,276,103 24 8 4 569,026
150 4,948,050 24 8 4 1,237,013
200 20,126,558 24 8 4 5,031,639
25 2,133,325 24 24 4 533,331

___________________________
600 SIZE 1
PO Costing

CONSUMTIO
AMOUNT AVG COST COST
N MTR/UNIT

76,355.31 0.66 127.26


51,301.38 0.64 85.50
73,745.74 0.92 122.91
160,316.82 2.00 267.19 1,869.54
652,100.46 2.66 1,086.83
69,119.73 1.00 115.20
38,784.00 1.00 64.64
1,121,723.45

Article
Requied No. Finishing Complet
Avg. Prod. Per Day Sampling Sizing
of Days Days No. Of
Days
750,000 1.05
750,000 0.53
750,000 0.76
4 15
750,000 1.65
750,000 6.71
750,000 0.71
DESIGN . DWSEK-1117 FABRICA MERCHAND
GGT ANJUM

PART OF CONSUMPTION QTY PER


ARTICLE GGT NO. OF PART SIZE QTY PER GGT SIZE

FRONT 0.67 1 XS 243.00 243


FRONT 0.70 1 S 233.00 233
FRONT 0.72 1 M 493.00 493
FRONT 0.75 1 L 415.00 415
FRONT 0.77 1 XL 165.00 165
SLEEVE 0.62 1 ALL 1,549.00 1549
PLKT EMB 0.066 19 ALL 1,549.00 1549

Design LK. NO. PART OF ARTICLE QTY PER SIZE HEAD WORKING STITCHES

FRONT 1120 3 19,340


DWSEK-1117 6136 SLEEVE 961 3 38,680
PLKT EMB 1952 3 9,296
ON PRODUCTION DATE CLOSE ARTICLE DATE
14/07/2023 1/8/2023

SIGNATUR VANDER AGREED ARTICLE COST AND CLOSING DATE: ___________________


EMBROIDERY COSTING SUMMARY
L.K. 6136 COLOR BLUE QTY
1

HEAD
WORKING RATE STITCHES RATE Emb Qty Rate

3 0.00135 19,340 78.33 162.81 78.33


3 0.00135 19,340 78.33 163.10 78.33
3 0.00135 19,340 78.33 354.96 78.33
3 0.00135 19,340 78.33 311.25 78.33
3 0.00135 19,340 78.33 127.05 78.33
3 0.00135 38,680 156.65 960.38 156.65
3 0.00135 9,296 715.33 1,951.74 37.65
Total Amount -Rs.

No of Machine No. Of Per Machine


Total Stitches Per Meter / Pcs
Round Head Machine Stitches

140 2,707,600.00 24 8 1 2,707,600


120 4,646,435.00 24 8 1 4,646,435
244 2,268,224.00 24 8 1 2,268,224

_____________________________
1549 SIZE 5
Costing
CONSUMTI
AMOUNT ON AVG COST COST
MTR/UNIT

12,752.42 0.67
12,775.13 0.70
27,802.95 0.72 56.59
24,379.28 0.75 201.16
9,951.45 0.77
150,447.37 0.62 97.13
73,480.67 1.26 47.44
311,589.27

Article
Avg. Prod. Per Requied No. Finishing
Sampling Sizing Complet
Day of Days Days
No. Of Days

800,000 3.38
800,000 5.81 2.00 5 17
800,000 2.84

You might also like